investorscraft@gmail.com

Intrinsic ValueYongsheng Advanced Materials Company Limited (3608.HK)

Previous CloseHK$0.99
Intrinsic Value
Upside potential
Previous Close
HK$0.99

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Yongsheng Advanced Materials operates as a diversified industrial holding company with four distinct segments, anchored in the textile manufacturing sector through its differentiated polyester filament fabric dyeing and processing operations. This core activity is complemented by significant diversification into property investment and development, building renovation and maintenance services (RMAA), and environmental water project operations, including consultancy and machinery sales for water treatment and renewable energy projects. The company's strategy leverages its established presence in China's industrial landscape to pursue synergistic opportunities across construction, real estate, and environmental infrastructure, positioning it as a niche operator with exposure to both traditional manufacturing and growing sustainability-focused sectors. This multi-pronged approach aims to balance cyclical textile demand with longer-term investments in property and environmental services, though it results in a complex corporate structure without a dominant market-leading position in any single industry.

Revenue Profitability And Efficiency

The company generated HKD 216.0 million in revenue for FY2022 but reported a significant net loss of HKD 72.1 million, indicating severe profitability challenges. Operating cash flow was positive at HKD 55.3 million, which provided some liquidity support despite the negative bottom-line performance. Capital expenditures of HKD 28.9 million suggest ongoing investment, though the net loss raises questions about capital allocation efficiency across its diversified segments.

Earnings Power And Capital Efficiency

Yongsheng's earnings power was severely impaired in FY2022, with a diluted EPS of -HKD 0.10 reflecting unprofitability across its operations. The positive operating cash flow indicates some cash-generative ability, but the substantial net loss suggests weak returns on invested capital. The company's diversified model appears to be struggling to translate revenue into sustainable earnings, highlighting potential inefficiencies in its business portfolio.

Balance Sheet And Financial Health

The company maintains a moderate financial position with HKD 143.8 million in cash against HKD 216.7 million in total debt, resulting in a net debt position. This leverage, combined with the recent operating loss, raises concerns about financial flexibility. The balance sheet structure suggests the company may face challenges in servicing its obligations if profitability does not improve substantially in the near term.

Growth Trends And Dividend Policy

With negative earnings and no dividend payments, the company shows no current return to shareholders through distributions. The diversified business model suggests potential growth avenues in environmental projects and property development, but the FY2022 performance indicates these segments are not yet contributing meaningfully to bottom-line growth. The company appears to be in a transitional phase focused on investment rather than shareholder returns.

Valuation And Market Expectations

Trading with a market capitalization of approximately HKD 700.9 million, the market appears to be assigning some value to the company's asset base and diversification strategy despite recent losses. The negative earnings make traditional valuation metrics challenging to apply, suggesting investors may be valuing potential future turnaround or asset value rather than current operating performance.

Strategic Advantages And Outlook

The company's main strategic advantage lies in its diversified exposure to multiple sectors, particularly the growing environmental protection and renewable energy markets. However, the lack of profitability in FY2022 indicates execution challenges. The outlook depends on the company's ability to streamline operations, improve segment profitability, and effectively capitalize on China's environmental infrastructure investments while managing its leveraged balance sheet.

Sources

Company annual reportHong Kong Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount